Buy these buildings from listed price and look at the results:
| Projection |
No.
of units |
Price |
Price
per unit |
Price per
room |
Price per
room X 4.5 |
GRM
Ratio |
NRM
Ratio |
Cap
Rate |
DCR
Ratio |
Money down |
Expected
yields |
| 2532609 |
16 |
2 470 000 $ |
154 375 $ |
34 789 $ |
156 549 $ |
15.90 |
24.262 |
0.04 |
1.23 |
933 215 $ |
2 % |
4 % |
13 % |
| Yields of the investment |
| Cashdown |
933 215 $ |
|
| Before capitalization |
19 293 $ |
2 % |
| After capitalization 19 293 $ + 19 031 $ (average mortgage paid) = |
38 325 $ |
4 % |
| After capitalization and appreciation (PV) |
117 007 $ |
13 % |
| Ratios |
| Price per unit |
= 2 470 000 $ ÷ 16 logements |
154 375 $ |
| Price per room |
= 2 470 000 $ ÷ 71,0 pièces |
34 789 $ |
| Price per room x 4 1/2 |
|
156 549 $ |
| GRM ratio |
2 470 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
15.90 |
| NRM ratio |
2 470 000 $ ÷
101 805 $ (Net income) |
24.262 |
| Cap. Rate |
101 805 $ (Net income) ÷
2 470 000 $ |
4.12 % |
| DCR ratio |
101 805 $ (Net income) ÷
82 511 $ |
1.23 |
To obtain further information on incomes, expenses, projections or any other question,
please contact us at info@blocdirect.com or by phone : 418.871.0088, 514.956.8788, 1.877.591.0088. |
 |
